[PWF] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 316.09%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 139,084 139,498 111,949 82,234 80,253 90,135 91,816 7.16%
PBT 51,532 6,305 7,869 6,174 -4,683 7,757 1,933 72.79%
Tax -25,899 1,240 -1,211 -111 522 -4,453 -1,766 56.42%
NP 25,633 7,545 6,658 6,063 -4,161 3,304 167 131.30%
-
NP to SH 25,645 7,559 6,902 6,131 -4,247 3,294 167 131.32%
-
Tax Rate 50.26% -19.67% 15.39% 1.80% - 57.41% 91.36% -
Total Cost 113,451 131,953 105,291 76,171 84,414 86,831 91,649 3.61%
-
Net Worth 360,842 322,832 313,558 311,975 309,624 303,357 296,568 3.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 2,585 - -
Div Payout % - - - - - 78.49% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 360,842 322,832 313,558 311,975 309,624 303,357 296,568 3.32%
NOSH 297,599 202,797 187,345 173,946 173,946 173,946 170,932 9.67%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.43% 5.41% 5.95% 7.37% -5.18% 3.67% 0.18% -
ROE 7.11% 2.34% 2.20% 1.97% -1.37% 1.09% 0.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 48.18 70.43 60.34 47.71 46.14 52.29 54.49 -2.02%
EPS 8.88 3.82 3.72 3.56 -2.44 1.91 0.81 49.01%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.25 1.63 1.69 1.81 1.78 1.76 1.76 -5.54%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.76 43.89 35.22 25.87 25.25 28.36 28.89 7.16%
EPS 8.07 2.38 2.17 1.93 -1.34 1.04 0.05 133.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.1352 1.0156 0.9865 0.9815 0.9741 0.9544 0.933 3.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.74 0.50 0.495 0.57 0.705 0.745 1.01 -
P/RPS 1.54 0.71 0.82 1.19 1.53 1.42 1.85 -3.00%
P/EPS 8.33 13.10 13.31 16.02 -28.87 38.98 1,019.10 -55.10%
EY 12.01 7.63 7.52 6.24 -3.46 2.57 0.10 122.04%
DY 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 0.59 0.31 0.29 0.31 0.40 0.42 0.57 0.57%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.98 0.535 0.49 0.65 0.695 0.845 1.03 -
P/RPS 2.03 0.76 0.81 1.36 1.51 1.62 1.89 1.19%
P/EPS 11.03 14.02 13.17 18.27 -28.47 44.22 1,039.28 -53.10%
EY 9.07 7.13 7.59 5.47 -3.51 2.26 0.10 111.89%
DY 0.00 0.00 0.00 0.00 0.00 1.78 0.00 -
P/NAPS 0.78 0.33 0.29 0.36 0.39 0.48 0.59 4.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment